Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1205
Level 12
Waterfront Living Secured Residences
Rhodes — Unit 1205 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
70ASPIRE
$1,240,000
2.9% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
86m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,240,000
NSW Stamp Duty
$50,610
Est. Weekly Rent
$680/wk
Gross Yield
2.85%
Year 1 After-Tax Cashflow
$-9,294
Est. Mortgage (80% LVR)
$1401/wk
6.19% rate, 30yr P&I
Financial projections are estimates only. Yields assume median suburb rents. Stamp duty calculated on NSW 2025/26 rates. Seek independent financial advice.
About This Residence
Positioned at a significant $390,000 above the suburb median, this 12th-floor, 2-bedroom apartment offers sophisticated waterfront living in a tightly held precinct where demand consistently outpaces the 1.8% vacancy rate. With an ASPIRE Score™ of 70 and a first-year forecast of $9,294 in tax-advantaged cashflow, this property presents a strategic entry into Rhodes’ high-growth market, which has delivered 12.5% unit growth in the last year alone.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Crows Nest Living: Embrace Village Vibes & Convenience
Discover Crows Nest, where charming village vibes blend seamlessly with world-class amenities. Explore family-friendly c
Discover Little Bay Lifestyle: Coastal Living at Its Best
Discover the charm of Little Bay, where coastal living meets vibrant community life. Explore walkable cafes, thriving pr
Little Bay Investor Blueprint: Maximize Your Returns
Unlock the secrets to maximizing your Little Bay investment returns with our expert guide on structuring entities, navig
Quick Summary
Property Typeproject
Level12
AspectBuilding R
Deposit (20%)$248,000
Loan Amount$992,000
Development Features
**FEATURE HIGHLIGHTS**
• **Secure your waterfront lifestyle** from $835
000 in Rhodes Peninsula — Sydney's fastest-growing connected community with 12 minutes to CBD via direct train access
• **Move in sooner** with construction already commenced by iCIRT-rated developer Deicorp
eliminating typical project delays and uncertainty
• **Walk everywhere that matters** — 2 minutes to Rhodes Train Station
direct connection to Rhodes Central shopping
and waterfront dining at Rhodes Waterside
• **Enjoy premium finishes** in meticulously designed 1-bedroom apartments featuring quality fixtures
spacious layouts
and expansive city/district views
• **Relax in your private resort** with exclusive resident-only podium garden offering open lawns
communal BBQs